BNBCalc.com Investment Analysis Report of 7005 Towering Oaks Dr, Austin, TX 78745, USA

4 bed • 2 bath • 8 guests • $600,000

BNB

Calc

Return Metrics

15.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.85%

Cap Rate

10.66%

Return on Investment

31.94%

Annual Revenue

$89,302

AirDNA projects $326/night at 66% occupancy ($78,585).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,107

Annual Expenses

$25,289

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,444

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$744

Management & Platform Fees

$223

Platform Fee (i.e. Airbnb)

$223

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,058

Profit on this property

$64,013

Your total deduction

$253,462

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,462)

-$103,462

Your old tax bill

$45,000

Your new tax bill

-$31,039

Estimated tax savings

$76,039

7005 Towering Oaks Dr Austin, Texas, 78745-5220

4 bed • 2 bath • 8 guests • $600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$89,302

Profit (Cash Flow)

$23,549

Cap Rate

10.7%

Annual Revenue

$89,302

AirDNA projects $326/night at 66% occupancy ($78,586)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.85% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.85%

Cap Rate

10.66%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$60,598

Your adjusted annual income

$150,000 - $60,598 = $89,402

Taxes on $89,402 (30%)

$26,821

Your old tax bill

$45,000

Your new tax bill

$26,821

Estimated tax savings

$18,179

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com